investorscraft@gmail.com

Intrinsic ValueSupernus Pharmaceuticals, Inc. (0LB2.L)

Previous Close£48.52
Intrinsic Value
Upside potential
Previous Close
£48.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Supernus Pharmaceuticals operates as a biopharmaceutical company specializing in central nervous system (CNS) disorders, with a focus on epilepsy, Parkinson’s disease, and ADHD. Its revenue model hinges on the commercialization of branded CNS therapies, including Trokendi XR, Oxtellar XR, and Qelbree, alongside late-stage pipeline candidates like SPN-830 for Parkinson’s. The company targets niche therapeutic areas with high unmet needs, leveraging extended-release formulations and novel mechanisms to differentiate itself. Supernus competes in the competitive CNS market, where barriers to entry are high due to regulatory complexity and the need for specialized commercialization. Its strategic acquisitions, such as Adamas Pharmaceuticals, have expanded its portfolio in movement disorders, reinforcing its position as a mid-tier CNS-focused biopharma. The company distributes through wholesalers and specialty pharmacies, ensuring broad access while maintaining focus on high-value patient segments.

Revenue Profitability And Efficiency

Supernus reported $661.8 million in revenue for the period, with net income of $73.9 million, reflecting a diluted EPS of $1.32. Operating cash flow stood at $171.95 million, supported by disciplined cost management. Capital expenditures were minimal at $-0.7 million, indicating a capital-light model focused on commercialization over infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its commercial portfolio, with gross margins typical of branded CNS drugs. Its capital efficiency is evident in its low capex intensity and ability to generate positive cash flow, though R&D spend for pipeline advancement remains a key use of capital.

Balance Sheet And Financial Health

Supernus maintains a solid balance sheet with $69.3 million in cash and equivalents and modest total debt of $34.3 million. The low leverage ratio and positive cash flow underscore financial flexibility to fund growth initiatives or strategic transactions.

Growth Trends And Dividend Policy

Growth is anchored by recent product launches like Qelbree and pipeline advancements, though legacy products face generic competition. The company does not pay dividends, reinvesting cash flow into R&D and commercialization efforts.

Valuation And Market Expectations

At a market cap of $1.82 billion, the stock trades at ~2.75x revenue, reflecting expectations for pipeline execution and CNS market expansion. The beta of 0.738 suggests lower volatility relative to the broader market.

Strategic Advantages And Outlook

Supernus’s focus on CNS niches with high barriers to entry and its late-stage pipeline provide differentiation. Near-term catalysts include SPN-830’s potential approval, while long-term success hinges on commercial execution and pipeline diversification beyond epilepsy and Parkinson’s.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount